Kilroy Realty Corp
$9.41B- Market cap
- $4.32B
- Debt
- +$5.27B
- Cash
- −$179.32M
Capital structure 45% equity / 55% debt · EV / Revenue 8.46x · EV / EBITDA 20.45x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: KRC stock price at discount vs RPD $37.15 current versus $71.02 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at RPD's multiple
Implied fair value · at KRC's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KRC FY 2025 (ended Dec 31, 2025) · RPD FY 2025 (ended Dec 31, 2025).
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 45% equity / 55% debt · EV / Revenue 8.46x · EV / EBITDA 20.45x
Capital structure 42% equity / 58% debt · EV / Revenue 1.51x · EV / EBITDA 15.89x
KRC carries the larger enterprise value at $9.41B against $1.29B; RPD trades on the lower EV / Revenue multiple (1.51x vs 8.46x); RPD on the lower EV / EBITDA (15.89x vs 20.45x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
KILROY REALTY CORP · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
RAPID7, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.97x
6.63x
Net debt / EBITDA
Leverage against operating earnings
11.06x
6.77x
Cash and equivalents
Liquid reserves on the balance sheet
$179.32M
$474.67M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BXP, Inc.
KRC vs BXP
ALEXANDRIA REAL ESTATE EQUITIES, INC.
KRC vs ARE
SL GREEN REALTY CORP
KRC vs SLG
HIGHWOODS PROPERTIES, INC.
KRC vs HIW
Douglas Emmett Inc
KRC vs DEI
Palo Alto Networks Inc
KRC vs PANW
Okta, Inc.
KRC vs OKTA
CrowdStrike Holdings, Inc.
KRC vs CRWD
Fortinet, Inc.
KRC vs FTNT
QUALYS, INC.
KRC vs QLYS
$5.27B
$1.03B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.